Can someone perform all the calculations to this problem in an Excel spreadsheet using cell refrencing and formulas?

Please and Thank you!!

Feather Friends, Incorporated, distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $180,000 per year. Its operating results for last year were as follows: d Sales Variable expenses Contribution margin Fixed expenses Net operating income $ 2,000,000 1,000,000 1,000,000 180,000 $ 820,000 Required: Answer each question independently based on the original data: 1. What is the product's CM ratio? 2. Use the CM ratio to determine the break-even point in dollar sales 3. Assume this year's unit sales and total sales increase by 46,000 units and $3,680,000, respectively. If the fixed expenses do not change, how much will net operating income increase? 4-6. What is the degree of operating leverage based on last year's sales? 4-6. Assume the president expects this year's unit sales to increase by 16%. Using the degree of operating leverage from last year, what percentage increase in net operating income will the company realize this year? 5. The sales manager is convinced that a 12% reduction in the selling price, combined with a $63,000 increase in advertising, would Increase this year's unit sales by 25%. a. If the sales manager is right, what would be this year's net operating income if his ideas are implemented? b. If the sales manager's ideas are implemented, how much will net operating income increase or decrease over last year? 6. The president does not want to change the selling price. Instead, he wants to increase the sales commission by $1.80 per unit. He thinks that this move, combined with some increase in advertising, would increase this year's unit sales by 25%. How much could the president increase this year's advertising expense and still earn the same $820,000 net operating income as last year? Complete this question by entering your answers in the tabs below. Reg 1 Reg 2 Reg 3 Reg 4A Req 4B Reg SA Reg 58 Reg 6 What is the product's CM ratio? CM ratio 50 % & Root Req2 > Complete this question by entering your answers in the tabs below. Reg 1 Req 2 Req3 Req 4A Req 4B Req 5A Req 5B Req 6 Use the CM ratio to determine the break-even point in dollar sales. (Do not round intermediate calculations.) Break-even point in dollar sales $360,000 Complete this question by entering your answers in the tabs below. Reg 1 Reg 2 Reg 3 Req 4A Req 48 Reg SA Reg 5B Reg 6 Assume this year's unlt sales and total sales increase by 46,000 units and $3,680,000, respectively. If the fixed expenses do not change, how much will net operating income increase? (Do not round intermediate calculations.) Net operating incomo increases by S1,840,000 Complete this question by entering your answers in the tabs below. Reg 1 Reg 2 Req3 Req 4A Req 48 Reg SA Reg 5B Reg 6 What is the degree of operating leverage based on last year's sales? (Round Intermediate calculations and final answers to 2 decimal places) Degree of operating leverage 1.22 Complete this question by entering your answers in the tabs below. Reg 1 Reg 2 Reg 3 Req 4A Req 4B Req 5A Req 5B Reg 6 Assume the president expects this year's unit sales to increase by 16%. Using the degree of operating leverage from last year, what percentage increase in net operating income will the company realize this year? (Round intermediate calculation and final answer to 2 decimal places.) Net operating income increases by % 19.52 Complete this question by entering your answers in the tabs below. d Req 1 Reg 2 Req3 Req 4A Req 4B Req SA Req 5B Reg 6 The sales manager is convinced that a 12% reduction in the selling price, combined with a $63,000 Increase in advertising, would increase this year's unit sales by 25%. If the sales manager is right, what would be this year's net operating income if his ideas are implemented? (Do not round intermediate calculations.) Net operating income (105) $ 707,000 Complete this question by entering your answers in the tabs below. ad Reg 1 Reg 2 Req3 Req 4A Req 48 Reg SA Reg 5B Reg 6 The sales manager is convinced that a 12% reduction in the selling price, combined with a $63,000 increase in advertising, would increase this year's unit sales by 25%. If the sales manager's ideas are implemented, how much will net operating income increase or decrease over last year? (Negative amounts should be input with a minus sign.) Increase (decrease) to net operating income s (113,000) Complete this question by entering your answers in the tabs below. Reg 1 Req 2 Reg 3 Req 4A Req 4B Reg 5A Req 5B Req6 The president does not want to change the selling price. Instead, he wants to Increase the sales commission by $1.80 per unit. He thinks that this move, combined with some increase in advertising, would increase this year's unit sales by 25%. How much could the president increase this year's advertising expense and still earn the same $820,600 net operating income as last year? (Do not round Intermediate calculations.) Show less The amount by which advertising can be increased is 193,750 $